PastPaper.workedSolution
Part (a) Calculations:
(i) \(\text{Gross Profit} = \text{Sales Revenue} - \text{COGS} = \$320,000 - \$192,000 = \$128,000\)
\(\text{GPM} = \frac{\$128,000}{\$320,000} \times 100 = 40\%\) (or 40.0%)
(ii) \(\text{Net Profit} = \text{Gross Profit} - \text{Expenses} = \$128,000 - \$80,000 = \$48,000\)
\(\text{NPM} = \frac{\$48,000}{\$320,000} \times 100 = 15\%\) (or 15.0%)
(iii) \(\text{Current Ratio} = \frac{\text{Current Assets}}{\text{Current Liabilities}} = \frac{\$54,000}{\$30,000} = 1.8 : 1\) (or 1.8)
(iv) \(\text{Acid Test Ratio} = \frac{\text{Current Assets} - \text{Inventory}}{\text{Current Liabilities}} = \frac{\$54,000 - \$24,000}{\$30,000} = \frac{\$30,000}{\$30,000} = 1.0 : 1\) (or 1.0)
Part (b):
VBL can improve its liquidity by improving debtor control. By offering shorter credit terms to wholesale coffee buyers (e.g., reducing payment windows from 30 days to 14 days), cash will flow into the business faster. This directly increases the cash balance (the most liquid asset) and reduces debtors. Because sales revenue and costs remain unchanged, VBL's profitability is protected while its immediate cash availability improves.
Part (c) Analysis:
• Profitability: VBL has a very healthy gross profit margin of 40%, indicating robust pricing power and strong management of direct costs (such as coffee bean sourcing). The net profit margin of 15% suggests that overheads consume 25% of sales revenue (40% - 15%), representing reasonable operating cost control. Overall, the business is highly profitable.
• Liquidity: The current ratio of 1.8:1 is close to the traditional optimal benchmark of 2.0:1, suggesting VBL has an adequate buffer to cover short-term debts. The acid test ratio of 1.0:1 is ideal, meaning VBL has exactly enough highly liquid current assets (cash and debtors) to pay off its current obligations if immediate repayment was needed. However, since inventory ($24,000) represents approximately 44% of total current assets ($54,000), VBL must ensure its coffee stocks are turned over efficiently to prevent cash from being frozen in slow-moving inventory.
PastPaper.markingScheme
Part (a): [4 marks total]
• Award 1 mark for each correct calculation with correct units/ratios (%, :1).
• Deduct 0.5 marks overall if correct units/ratios are omitted (e.g., writing 1.8 instead of 1.8:1 is acceptable, but writing just numbers without '%' for margins should be penalized 0.5 marks once).
Part (b): [2 marks total]
• 1 mark for identifying a valid method to improve liquidity (e.g., reducing debtor days, using just-in-time stock control, or leasing instead of purchasing equipment).
• 1 mark for explaining how this specific method improves liquidity without adversely affecting profitability.
Part (c): [4 marks total]
• 3–4 marks: A balanced and detailed analysis of both profitability and liquidity, with precise integration of calculations and case context.
• 1–2 marks: A generic or descriptive response, or one that only focuses on either profitability or liquidity, lacking analytical depth.